High-reliability electronics manufacturing (EMS) for Defence, Aerospace, Medical and Industrial OEMs.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 13 | 13 | 13 | 13 |
| Reserves | 26 | 27 | 28 | 42 | 116 | 134 | 202 | 223 |
| Borrowings | 59 | 94 | 96 | 86 | 97 | 104 | 129 | 130 |
| Other Liabilities | 93 | 60 | 94 | 84 | 83 | 79 | 64 | 102 |
| Total Liabilities | 182 | 185 | 221 | 216 | 308 | 330 | 407 | 468 |
| AssetsFixed Assets | 17 | 17 | 15 | 13 | 42 | 40 | 45 | 65 |
| CWIP | 0 | 0 | 0 | 3 | 0 | 0 | 10 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 165 | 168 | 206 | 200 | 266 | 290 | 352 | 399 |
| Total Assets | 182 | 185 | 221 | 216 | 308 | 330 | 407 | 468 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 15 | -25 | 12 | 12 | -29 | 9 | -32 |
| Cash from Investing | 1 | -2 | -1 | -3 | -28 | -2 | -45 |
| Cash from Financing | -10 | 26 | -9 | -10 | 65 | -7 | 73 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | -27 | 11 | 8 | -57 | 7 | -67 |
| FCF Margin | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (26.9×) and current (36.6×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 27× exit, ₹1464 only delivers your return if you pay ₹748. The price is currently baking in 24% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 43.97 |
| FY28 | 10.0% | 48.36 |
| FY29 | 10.0% | 53.20 |
| FY30 | 10.0% | 58.52 |
| FY31 | 10.0% | 64.37 |
| FY32 | 8.0% ·fade | 69.52 |
| FY33 | 6.0% ·fade | 73.69 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.